PIERCE.ST
Pierce Group AB (publ)
Price:  
7.68 
SEK
Volume:  
62,694.00
Sweden | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PIERCE.ST WACC - Weighted Average Cost of Capital

The WACC of Pierce Group AB (publ) (PIERCE.ST) is 6.2%.

The Cost of Equity of Pierce Group AB (publ) (PIERCE.ST) is 6.35%.
The Cost of Debt of Pierce Group AB (publ) (PIERCE.ST) is 5.50%.

Range Selected
Cost of equity 5.30% - 7.40% 6.35%
Tax rate 4.10% - 7.90% 6.00%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.2% - 7.3% 6.2%
WACC

PIERCE.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.54 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 7.40%
Tax rate 4.10% 7.90%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 7.00%
After-tax WACC 5.2% 7.3%
Selected WACC 6.2%